Flat
BS2
1 bed
1 bath
Waterloo Road, Old Market BS2
South West, England · BS2
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£11,937
↗ 22%After 5 Years
Change In Property Value
£34,726
↗ 19%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,960 | £13,154 | £13,483 | £13,820 | £14,235 | £67,653 |
| Total Expenses | £10,438 | £10,503 | £10,579 | £10,656 | £10,740 | £52,916 |
| Profit Before Tax | £2,523 | £2,651 | £2,904 | £3,164 | £3,494 | £14,737 |
| Profit After Tax | £2,043 | £2,148 | £2,353 | £2,563 | £2,831 | £11,937 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,726 |
| Net Return | £5,643 | £5,820 | £9,844 | £12,301 | £13,056 | £46,663 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change